[MHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 2,884,518 2,877,616 3,417,092 3,687,304 3,687,304 3,329,773 3,297,016 -10.12%
PBT 197,571 200,700 218,818 227,016 227,016 217,692 210,000 -4.75%
Tax 39,615 -20,464 -21,780 -24,496 -24,496 25,504 -20,666 -
NP 237,186 180,236 197,038 202,520 202,520 243,196 189,333 19.71%
-
NP to SH 236,474 179,441 196,294 202,380 202,380 242,008 188,862 19.66%
-
Tax Rate -20.05% 10.20% 9.95% 10.79% 10.79% -11.72% 9.84% -
Total Cost 2,647,332 2,697,380 3,220,054 3,484,784 3,484,784 3,086,577 3,107,682 -12.01%
-
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 80,000 - - - - 160,000 - -
Div Payout % 33.83% - - - - 66.11% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.22% 6.26% 5.77% 5.49% 5.49% 7.30% 5.74% -
ROE 9.14% 7.21% 7.52% 7.91% 0.00% 9.64% 7.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 180.28 179.85 213.57 230.46 230.46 208.11 206.06 -10.12%
EPS 14.80 11.20 12.20 12.80 12.80 15.10 11.87 19.26%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 180.28 179.85 213.57 230.46 230.46 208.11 206.06 -10.12%
EPS 14.80 11.20 12.20 12.80 12.80 15.10 11.87 19.26%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 3.50 3.90 3.44 3.77 3.77 4.40 4.76 -
P/RPS 1.94 2.17 1.61 1.64 1.64 2.11 2.31 -13.01%
P/EPS 23.68 34.77 28.04 29.81 29.81 29.09 40.33 -34.64%
EY 4.22 2.88 3.57 3.36 3.36 3.44 2.48 52.89%
DY 1.43 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 2.17 2.51 2.11 2.36 0.00 2.80 3.16 -25.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 11/02/14 22/10/13 14/08/13 21/05/13 - 21/02/13 20/11/12 -
Price 3.68 3.87 4.18 3.69 0.00 4.08 4.82 -
P/RPS 2.04 2.15 1.96 1.60 0.00 1.96 2.34 -10.37%
P/EPS 24.90 34.51 34.07 29.17 0.00 26.97 40.83 -32.63%
EY 4.02 2.90 2.94 3.43 0.00 3.71 2.45 48.51%
DY 1.36 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 2.28 2.49 2.56 2.31 0.00 2.60 3.20 -23.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment